Flat
B92
2 beds
2 baths
Warwick Road, Westley Heights B92
West Midlands, England · B92
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£-1,297
↘ -2%After 5 Years
Change In Property Value
£41,778
↗ 25%After 5 Years
Return On Investment
78%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,824 | £7,941 | £8,060 | £8,262 | £8,469 | £40,556 |
| Total Expenses | £8,252 | £8,314 | £8,367 | £8,429 | £8,492 | £41,854 |
| Profit Before Tax | £-428 | £-373 | £-306 | £-167 | £-24 | £-1,297 |
| Profit After Tax | £-428 | £-373 | £-306 | £-167 | £-24 | £-1,297 |
| Change In Property Value | £4,250 | £7,841 | £10,015 | £11,526 | £8,145 | £41,778 |
| Net Return | £3,822 | £7,469 | £9,709 | £11,360 | £8,122 | £40,481 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -2% |
| Total Net Return (%) | 7% | 14% | 19% | 22% | 16% | 78% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change